Abigail Plan, OakmontBryanTX77802
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Bryan at Abigail Plan, Oakmont, Bryan, TX, 77802 offers $3,749/mo rent that, after a $2,129/mo payment, leaves $56/mo cash flow. Total monthly income is $3,749/mo, and annual cash flow is $669/yr on $144,199 cash. Return on cash invested measures 20.37% in year one, and rental yield stands at 10.34% at a $434,990 entry. Equity gained on principal adds $2,807/yr while 5% annual appreciation compounds into $120,180 by year five. Five-year ROI records 108.35% and total cumulative return in cash reaches $156,237. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,749/mo property income versus a $2,129/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$600 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77802, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,627 (100%) |
| Owner Occupied HU | 6,256 (45.9%) |
| Renter Occupied HU | 6,078 (44.6%) |
| Vacant Housing Units | 1,293 ( 9.5%) |
| Median Home Value | $276,906 |
| Average Home Value | $343,455 |
Housing Distribution
Address Breakdown
Residential
12,585
Single Family
8,403
Multi-Family
4,182
Businesses
1,137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices